CashFlowRE
Sign in Sign up
1446 Geranium Dr
D- Composite 39.81
Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Appreciation +10.0/10.0
  • ARV discount +8.5/15.0
  • Cash flow +6.3/30.0
  • Schools +4.2/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.6/10.0
  • DSCR +0.6/10.0

$364,990

1446 Geranium Dr · Mascotte, FL 34753
4 bd · 2.0 ba · 1,696 sqft · SingleFamily public records · 278 Days on market
Built 2023 8,761 sqft lot Est $373k · at est. $50/mo HOA · 2% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Huge Reduction! Take this opportunity as primary residence or as an investment! Unique chance to get this beautiful home! Modern and spacious 4 bedrooms and 2 baths single-family home. You are looking to create a personalized living space in this charming property. The oversize island in the kitchen is a true highlight, with ample cabinet space provides storage solutions, with Stainless steel appliances add a modern touch. Enjoy the serene backyard with a charming porch—ideal for outdoor relaxation or summer BBQs. Schedule a tour to see this modern and delightful House!

Key facts

  • Charming porch
  • Oversize island
  • Ample cabinet space

Tags

OVERSIZE ISLANDAMPLE CABINET SPACESERENE BACKYARDCHARMING PORCH

Property features AI

Finance

  • Other: Total monthly fees reported as $50; total annual fees reported as $600
  • Financial info: No lease restrictions reported; Total acreage listed as 0.2 acres
  • HOA & community: Has HOA (Empire Management Group); Monthly HOA approximately $50; quarterly association fee $150; Pets allowed: dogs OK

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; Cable available
  • Home design: Single family residence; One story; Faces west; Homesteaded
  • Construction: Block and concrete construction; Shingle roof; Slab foundation; Built with public records living area of 1,696 (sq ft) and total building area of 2,307 (sq ft)
  • Exterior features: Sidewalk; Sliding doors; Irrigation equipment

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Kitchen/family room combo; Living room/dining room combo; Thermostat; Walk-in closets
  • Laundry & utility: Washer; Dryer; Inside laundry room

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $365k.

Deal economics

  • At list price, monthly cash flow is $-643 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $251k (31.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $241k (34.0% below list).
  • Recommended offer: $241k (34.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#405 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Lake (suburban): math 49% / reading 50% proficiency, ranked #37 of 73 in FL (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Groveland Elementary School (math 30% / reading 32%, grade F, #1,854 of 2,144 statewide, top 87%, 744 students, 63% FRL); South Lake High School (math 36% / reading 39%, grade F, #336 of 667 statewide, top 51%, 2,169 students, 40% FRL) — zoned schools at 52% FRL track the district average.
  • Zoned-school proficiency averages 34% at this address vs 50% district-wide (-15 pts) — the specific schools serving this property underperform the Lake average; the district grade overstates school quality for this exact location.
  • Market conditions: 98 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 4,799 units permitted in Lake County in 2024 (814 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($84k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $39k of equity ($3k loan paydown + $36k appreciation (10.0% local appreciation)).
  • Lake County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$63k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 278 days — a 12% lower offer ($321k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask is 16122% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 6→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $240,887 (34.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 278 days. Have you received any prior offers? Is the seller open to a 34% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.66%
Cap rate
4.18%
Cash-on-cash
-7.55%
DSCR
0.66
GRM
12.6

CMA / ARV

ARV (on-the-fly)
$373,120
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1948 Piedmont Ct 0.23mi 3/2.0 (-1) 1,673 (-1%) 6mo $305,000 $182 77
3324 Pink Oleander Ave 0.02mi 3/2.0 (-1) 1,541 (-9%) 10mo $338,350 $220 71
1725 Garden View St 0.61mi 4/2.0 1,701 (+0%) 7mo $262,000 $154 65
1651 Geranium Dr 0.20mi 3/2.0 (-1) 1,541 (-9%) 22mo $348,000 $226 52
1638 Geranium Dr 0.20mi 3/2.0 (-1) 1,541 (-9%) 24mo $343,980 $223 51
1130 Union Ave 0.47mi 4/2.0 1,842 (+9%) 18mo $343,000 $186 48
290 Tuscanooga Rd 0.53mi 3/2.0 (-1) 1,596 (-6%) 16mo $400,000 $251 47
1665 Hideaway Flat St 0.38mi 5/3.0 (+1) 1,944 (+15%) 15mo $335,000 $172 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.0%
Equity multiple
2.55×
Total profit
$157,897
Equity at exit
$328,812
10-year hold
IRR
17.5%
Equity multiple
5.87×
Total profit
$497,274
Equity at exit
$709,095

Cash invested: $102,197 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 34753

Home prices YoY
7.2%
Active inventory
98
Price-to-rent
12.6×

Monthly cashflow live

Estimated rent
$2,409 high interval (Pro) →
Mortgage (P&I)
$1,914
Tax from tax record
$430 /mo · $5,156/yr
Insurance
$152
HOA
$50
Vacancy / Maint / Mgmt
$506
Net cashflow
$-643

Break-even live

Break-even rent $3,222
Max offer price $251,446
Occupancy floor

Sensitivity live

Price -10% $-436 -5% $-539 +0% $-643 +5% $-746 +10% $-849
Rent -10% $-833 -5% $-738 +0% $-643 +5% $-548 +10% $-452
Rate -1.0pp $-459 -0.5pp $-550 base $-643 +0.5pp $-737 +1.0pp $-834

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$91,248
Closing costs
$10,950
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1665 Luft Ln Mascotte, FL 3.0 2.0 1680 $2,030 $1.21 24d 1 0.27mi
232 Boca Ciega Rd Mascotte, FL 4.0 2.0 1280 $2,095 $1.64 13d 1 0.28mi
1126 Union Ave Mascotte, FL 5.0 3.0 1984 $2,265 $1.14 24d 1 0.47mi
1676 Gopher Tree St Mascotte, FL 5.0 3.0 1984 $2,285 $1.15 5d 1 0.49mi
1864 Piedmont Ct Mascotte, FL 5.0 3.0 1984 $2,290 $1.15 24d 1 0.50mi
2425 Begonia St Mascotte, FL 4.0 2.0 1983 $2,350 $1.19 24d 1 0.61mi
614 Huey St Mascotte, FL 3.0 2.0 1572 $2,071 $1.32 5d 1 0.64mi
1600 Mayaro Ct Mascotte, FL 3.0 2.0 1503 $2,000 $1.33 18d 1 0.65mi
4025 E Cardinal Pines Dr Mascotte, FL 3.0 2.0 1260 $2,100 $1.67 5d 1 0.89mi
405 Eventide Ave Mascotte, FL 4.0 3.0 2000 $2,250 $1.12 21d 1 1.09mi
6337 Chorus Dr Groveland, FL 3.0 2.0 1772 $2,250 $1.27 24d 1 1.45mi

HOA detail

Monthly dues
$50 · $600/yr

Listing history 19 events

  1. 2026-06-18
    days on market $364,990 Active 278 DOM
  2. 2026-06-17
    days on market $364,990 Active 277 DOM
  3. 2026-06-16
    days on market $364,990 Active 276 DOM
  4. 2026-06-15
    days on market $364,990 Active 275 DOM
  5. 2026-06-13
    days on market $364,990 Active 273 DOM
  6. 2026-06-09
    days on market $364,990 Active 269 DOM
  7. 2026-06-08
    days on market $364,990 Active 268 DOM
  8. 2026-06-07
    days on market $364,990 Active 267 DOM
  9. 2026-06-04
    days on market $364,990 Active 264 DOM
  10. 2026-06-03
    days on market $364,990 Active 263 DOM
  11. 2026-06-02
    days on market $364,990 Active 262 DOM
  12. 2026-06-02
    days on market $364,990 Active 261 DOM
  13. 2026-05-31
    days on market $364,990 Active 260 DOM
  14. 2026-05-06
    historical $2,250
  15. 2026-04-16
    listed $2,250
  16. 2025-12-22
    price $364,990
  17. 2025-09-13
    listed $384,990 Active
  18. 2025-03-27
    historical $2,150
  19. 2025-03-19
    listed $2,150

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$5,156 · $430/mo
Projected year-2 tax
$5,156 · $430/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 6 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$28,906
− Mortgage interest
−$20,445
− Property taxes
−$5,156
− Insurance
−$1,825
− Repairs & maintenance
−$2,313
− Management
−$2,313
− HOA
−$600
− Depreciation
−$10,618
Taxable loss
−$14,362
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,447
After-tax cash flow
$-4,266/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Lake
NCES district ID
1201050
Math proficiency
49% ▼ -7.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$46,632
Composite
42.05/100
National rank
#3327
State rank
#37 of 73 in FL

Livability — Mascotte

Score
71/100
State rank
#405
US rank
#7156

Category grades

Amenities F Commute F Cost of living A+ Crime B- Employment C+ Housing A+ Health & safety A+ User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mascotte, FL
County
Lake County · 364,602 people
City population
33,565
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
7,985
Household income
$83,868
Rent vs Own
22.5% rent · 77.5% own
Severe rent burden
16.0

Population outlook (Lake County) Hauer SSP2

Today (2025)
386,640 people
By 2030
417,107 · +7.9%
By 2040
476,676 · +23.3%
By 2050
531,296 · +37.4%
By 2075
648,303 · +67.7%
By 2100
698,530 · +80.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
White 38% Hispanic / Latino 35% Two or more races 25% Black 20% Asian 3%
Hispanic origin (detail)
Mexican 11% Puerto Rican 12% Dominican 2%
Common ancestry
Slovak 1% Serbian 1% Romanian 1%
Foreign-born
10% · Canada, Jamaica
Languages at home
67% English-only · Spanish 32%

Political lean MEDSL · Lake

2024 margin
Strong R (+24.7) · D 37.3% · R 62.0%
2008→2024 swing
-11.2pp toward R · 2008: -13.5pp · 2024: -24.7pp
All cycles
2024: R+24.7 2020: R+20.0 2016: R+23.1 2012: R+17.1 2008: R+13.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 19.01%
Current HPI
281.96
Rent YoY
Metro
Orlando-Kissimmee-Sanford, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+4.7% since first listed
6 events — show timeline
  • 2026-05-06 Rental Removed $2,250 STELLARMLS
  • 2026-04-16 Listed for Rent $2,250 STELLARMLS
  • 2025-12-22 Price Changed $364,990 Stellar MLS as Distributed by MLS Grid
  • 2025-09-13 Listed $384,990 Stellar MLS as Distributed by MLS Grid
  • 2025-03-27 Rental Removed $2,150 STELLARMLS
  • 2025-03-19 Listed for Rent $2,150 STELLARMLS

Property tax history

+135.0%/yr

Latest (2025): $5,156 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…